Advance Accounting Sample Ch3

Advanced Accounting, 12e (Beams et al.) Chapter 3 An Introduction to Consolidated Financial Statements 3.1 Multiple Choice Questions 1) What method must be used if FASB Statement No. 94 prohibits full consolidation of a 70% owned subsidiary? A) The cost method B) The Liquidation value C) Market value D) Equity method Answer: D Objective: LO2 Difficulty: Easy

2) From the standpoint of accounting theory, which of the following statements is the best justification for the preparation of consolidated financial statements? A) In substance the companies are separate, but in form the companies are one entity. B) In substance the companies are one entity, but in form they are separate. C) In substance and form the companies are one entity. D) In substance and form the companies are separate entities. Answer: B Objective: LO2 Difficulty: Easy

3) Panini Corporation owns 85% of the outstanding voting stock of Strathmore Company and Malone Corporation owns the remaining 15% of Strathmore's voting stock. On the consolidated financial statements of Panini Corporation and Strathmore, Malone is A) an affiliate. B) a noncontrolling interest. C) an equity investee. D) a related party. Answer: B Objective: LO2 Difficulty: Easy

4) A subsidiary can be excluded from consolidation if A) control does not rest with the majority owner. B) the subsidiary is in legal reorganization. C) the subsidiary is operating under severe foreign-exchange restrictions. D) All of the above are correct. Answer: D Objective: LO2 Difficulty: Easy

1 Copyright © 2015 Pearson Education, Inc.

5) Pregler Inc. has 70% ownership of Sach Company, but should exclude Sach from its consolidated financial statements if A) Sach is in a regulated industry. B) Pregler uses the equity method for Sach. C) Sach is in legal reorganization. D) Sach is in a foreign country and records its books in a foreign currency. Answer: C Objective: LO2 Difficulty: Moderate

6) Subsequent to an acquisition, the parent company and consolidated financial statement amounts would not be the same for A) investments in unconsolidated subsidiaries. B) investments in consolidated subsidiaries. C) capital stock. D) ending retained earnings. Answer: B Objective: LO4 Difficulty: Easy

7) On June 1, 2014, Puell Company acquired 100% of the stock of Sorrell Inc. On this date, Puell had Retained Earnings of $100,000 and Sorrell had Retained Earnings of $50,000. On December 31, 2014, Puell had Retained Earnings of $120,000 and Sorrell had Retained Earnings of $60,000. The amount of Retained Earnings that appeared in the December 31, 2014 consolidated balance sheet was A) $120,000. B) $130,000. C) $170,000. D) $180,000. Answer: A Explanation: A) (the parent's retained earnings) Objective: LO4 Difficulty: Moderate

2 Copyright © 2015 Pearson Education, Inc.

8) Perth Corporation acquired a 100% interest in Sansone Company for $1,600,000 when Sansone had no liabilities. The book values and fair values of Sansone's assets were:

Current assets Equipment Land & buildings Total assets

Book Value $350,000 150,000 570,000 $1,070,000

Fair Value $400,000 210,000 590,000 $1,200,000

Immediately following the acquisition, equipment will be included on the consolidated balance sheet at A) $150,000. B) $200,000. C) $210,000. D) $280,000. Answer: C Explanation: C) The assets will be recorded at fair value. When investment cost ($1,600,000) exceeds the fair value of net assets ($1,200,000), the difference is goodwill. Objective: LO6 Difficulty: Moderate

9) A newly acquired subsidiary had pre-existing goodwill on its books. The parent company's consolidated balance sheet will A) not show any value for the subsidiary's pre-existing goodwill. B) treat the goodwill similarly to other intangible assets of the acquired company. C) not show any value for the pre-existing goodwill unless all other assets of the subsidiary are stated at their full fair value. D) always show the pre-existing goodwill of the subsidiary at its book value. Answer: A Objective: LO6 Difficulty: Moderate

10) The unamortized excess account is A) a contra-equity account. B) used in allocating the amounts paid for recorded balance sheet accounts that are above or below their fair values. C) used in allocating the amounts paid for each asset and liability that are above or below their book values, especially when numerous assets or liabilities are involved. D) the excess purchase cost that is attributable to goodwill. Answer: C Objective: LO6 Difficulty: Easy

3 Copyright © 2015 Pearson Education, Inc.

11) On January 1, 2014, Packaging International purchased 90% of Shipaway Corporation's outstanding shares for $135,000 when the fair value of Shipaway's net assets were equal to the book values. The balance sheets of Packaging and Shipaway Corporations at year-end 2013 are summarized as follows:

Assets Liabilities Capital stock Retained earnings

Packaging $590,000

Shipaway $180,000

$70,000 360,000 160,000

$30,000 90,000 60,000

If a consolidated balance sheet was prepared immediately after the business combination, the noncontrolling interest would be A) $9,000. B) $13,500. C) $15,000. D) $16,667. Answer: C Explanation: C) $135,000 / 90% = $150,000 × 10% = $15,000. Objective: LO5 Difficulty: Moderate

12) On July 1, 2014, when Salaby Company's total stockholders' equity was $360,000, Pogana Corporation purchased 14,000 shares of Salaby's common stock at $30 per share. Salaby had 20,000 shares of common stock outstanding both before and after the purchase by Pogana, and the book value of Salaby's net assets on July 1, 2014 was equal to the fair value. On a consolidated balance sheet prepared at July 1, 2014, goodwill would be A) $60,000. B) $85,714. C) $100,000. D) $240,000. Answer: D Explanation: D) Salaby's cost = 14,000 × $30 $420,000 Implied fair value of Salaby($420,000/0.70) 600,000 Less: Book value (360,000) Consolidated Goodwill $240,000 Objective: LO5 Difficulty: Moderate

4 Copyright © 2015 Pearson Education, Inc.

13) Percy Inc. acquired 80% of the outstanding stock of Sillson Company in a business combination. The book values of Sillson's net assets are equal to the fair values except for the building, whose net book value and fair value are $500,000 and $800,000, respectively. At what amount is the building reported on the consolidated balance sheet? A) $400,000 B) $500,000 C) $640,000 D) $800,000 Answer: D Objective: LO6 Difficulty: Moderate

14) In the preparation of consolidated financial statements, which of the following intercompany transactions must be eliminated as part of the preparation of the consolidation working papers? A) All revenues, expenses, gains, losses, receivables, and payables B) All revenues, expenses, gains, and losses but not receivables and payables C) Receivables and payables but not revenues, expenses, gains, and losses D) Only sales revenue and cost of goods sold Answer: A Objective: LO8 Difficulty: Easy

15) Pardo Corporation paid $140,000 for a 70% interest in Spedeal Inc. on January 1, 2014, when Spedeal had Capital Stock of $50,000 and Retained Earnings of $100,000. Fair values of identifiable net assets were the same as recorded book values. During 2014, Spedeal had income of $40,000, declared dividends of $15,000, and paid $10,000 of dividends. On December 31, 2014, the consolidated financial statements will show A) investment in Spedeal account of $170,000. B) investment in Spedeal account of $165,000. C) consolidated goodwill of $50,000. D) consolidated dividends receivable of $5,000. Answer: C Explanation: C) Implied fair value of Spedeal($140,000/0.70) $200,000 Less: Book value (150,000) Consolidated Goodwill $50,000 Objective: LO6 Difficulty: Moderate

5 Copyright © 2015 Pearson Education, Inc.

16) Pental Corporation bought 90% of Sedacor Company's common stock at its book value of $400,000 on January 1, 2014. During 2014, Sedacor reported net income of $130,000 and paid dividends of $40,000. At what amount should Pental's Investment in Sedacor account be reported on December 31, 2014? A) $400,000 B) $481,000 C) $490,000 D) $530,000 Answer: B Objective: LO6 Difficulty: Moderate

17) Pomograte Corporation bought 75% of Sycamore Company's common stock, with a book value of $900,000, on January 2, 2014 for $750,000. The law firm of Dewey, Cheatam and Howe was paid $55,000 to facilitate the purchase. At what amount should Pomograte's Investment in Sycamore account be reported on January 2, 2014? A) $675,000 B) $695,000 C) $750,000 D) $845,000 Answer: C Objective: LO6 Difficulty: Moderate

18) Pinata Corporation acquired an 80% interest in Smackem Inc. for $130,000 on January 1, 2014, when Smackem had Capital Stock of $125,000 and Retained Earnings of $25,000. Assume the fair value and book value of Smackem's net assets were equal on January 1, 2014. Pinata's separate income statement and a consolidated income statement for Pinata and Subsidiary as of December 31, 2014, are shown below.

Sales revenue Income from Smackem Cost of sales Other expenses Noncontrolling interest share Net income

Pinata $145,850 12,600 (60,000) (20,000)

$ 78,450

Consolidated $234,750 (100,000) (50,000) (3,150) $ 81,600

Smackem's separate income statement must have reported net income of A) $13,750. B) $14,750. C) $15,750. D) $15,250. Answer: C Explanation: C) Noncontrolling interest share $3,150 / 20% = $15,750 Objective: LO8 Difficulty: Moderate

6 Copyright © 2015 Pearson Education, Inc.

19) In the consolidated income statement of Wattlebird Corporation and its 85% owned Forest subsidiary, the noncontrolling interest share was reported at $45,000. Assume the book value and fair value of Forest's net assets were equal at the acquisition date. What amount of net income did Forest have for the year? A) $52,941 B) $38,250 C) $235,000 D) $300,000 Answer: D Explanation: D) $45,000 / 15% = $300,000 Objective: LO8 Difficulty: Moderate

20) Push-down accounting A) requires a subsidiary to use the same accounting principles as its parent company. B) is required when the parent company uses the equity method to account for its investment in a subsidiary. C) is required when the parent company uses the cost method to account for its investment in a subsidiary. D) is the process of recording the effects of the purchase price assignment directly on the books of the subsidiary. Answer: D Objective: LO8 Difficulty: Easy

7 Copyright © 2015 Pearson Education, Inc.

3.2 Exercises 1) Passerby International purchased 80% of Standaround Company's outstanding common stock for $200,000 on January 2, 2014. At that time, the fair value of Standaround's net assets were equal to the book values. The balance sheets of Passerby and Standaround at January 2, 2014 are summarized as follows:

Assets Liabilities Capital stock Retained earnings

Passerby $1,600,000

Standaround $470,000

$840,000 360,000 400,000

$230,000 50,000 190,000

Required: Determine the consolidated balances as of January 2, 2014 for the following five balance sheet line items: Goodwill, Liabilities, Capital Stock, Retained Earnings, and Noncontrolling Interest. Answer: Goodwill: Implied fair value of company ($200,000/0.80) $250,000 Less: Fair value of Identifiable Net Assets (240,000) Consolidated Goodwill $ 10,000 Liabilities: $840,000 + 230,000 = 1,070,000 Capital Stock: $360,000 Retained Earnings: $400,000 Noncontrolling interest: Implied fair value of Standaround at date of purchase (see Goodwill calculation) = $250,000 × 20% = $50,000 Objective: LO5 Difficulty: Moderate

8 Copyright © 2015 Pearson Education, Inc.

2) Parrot Inc. acquired an 85% interest in Sparrow Corporation on January 2, 2014 for $42,500 cash when Sparrow had Capital Stock of $15,000 and Retained Earnings of $25,000. Sparrow's assets and liabilities had book values equal to their fair values except for inventory that was undervalued by $2,000. Balance sheets for Parrot and Sparrow on January 2, 2014, immediately after the business combination, are presented in the first two columns of the consolidated balance sheet working papers.

Required: Complete the consolidation balance sheet working papers for Parrot and subsidiary at January 1, 2014.

9 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Implied fair value of Sparrow ($42,500 / 85%) Book value of Sparrow's net assets Excess fair value over book value acquired =

$50,000 (40,000) $ 10,000

Allocation of excess of fair value over book value: Inventory Remainder to goodwill Excess of fair value over book value

$2,000 8,000 $ 10,000

Objective: LO4 Difficulty: Moderate

10 Copyright © 2015 Pearson Education, Inc.

3) On January 1, 2014, Myna Corporation issued 10,000 shares of its own $10 par value common stock for 9,000 shares of the outstanding stock of Berry Corporation in an acquisition. Myna common stock at January 1, 2014 was selling at $70 per share. Just before the business combination, balance sheet information of the two corporations was as follows:

Cash Inventories Other current assets Land Plant and equipment-net

Liabilities Capital stock, $10 par value Additional paid-in capital Retained earnings

Myna Book Value $25,000 55,000 110,000 100,000 660,000 $950,000

Berry Book Value $12,000 32,000 90,000 30,000 250,000 $414,000

Berry Fair Value $12,000 36,000 110,000 90,000 375,000 $623,000

$220,000 500,000 170,000 60,000 $950,000

$50,000 100,000 40,000 224,000 $414,000

$50,000

Required: 1. Prepare the journal entry on Myna Corporation's books to account for the investment in Berry Company. 2. Prepare a consolidated balance sheet for Myna Corporation and Subsidiary immediately after the business combination. Answer: Requirement 1: Investment in Berry Co. Capital stock Additional paid-in capital

700,000

100,000 600,000

Requirement 2: Preliminary computations Fair value (purchase price) of 90% interest acquired Implied fair value of Berry ($700,000 / 90%) Book value of Berry's net assets Excess fair value over book value acquired =

$700,000 $777,778 (364,000) $413,778

Allocation of excess of fair value over book value: Inventory Other current assets Land Plant assets Remainder to goodwill Excess of fair value over book value

$4,000 20,000 60,000 125,000 204,778 $413,778

11 Copyright © 2015 Pearson Education, Inc.

Objective: LO4 Difficulty: Moderate

12 Copyright © 2015 Pearson Education, Inc.

4) On July 1, 2014, Polliwog Incorporated paid cash for 21,000 shares of Salamander Company's $10 par value stock, when it was trading at $22 per share. At that time, Salamander's total stockholders' equity was $597,000, and they had 30,000 shares of stock outstanding, both before and after the purchase. The book value of Salamander's net assets is believed to approximate the fair values. Requirement 1: Prepare the journal entry that Polliwog would record at the date of acquisition on their general ledger. Requirement 2: Calculate the balance of the goodwill that would be recorded on Polliwog's general ledger, on Salamander's general ledger, and in the consolidated financial statements. Answer: Requirement 1: Investment in Salamander 462,000 Cash 462,000 Requirement 2: There is no goodwill recorded on the general ledger of the Polliwog or Salamander. The goodwill is recorded in consolidation only, as calculated below: Polliwog's cost = 21,000 × $22 = Divided by percentage(21,000/30,000) Implied fair value of Salamander Less: Book Value Consolidated Goodwill Objective: LO5 Difficulty: Moderate

$462,000 70% 660,000 (597,000) $63,000

13 Copyright © 2015 Pearson Education, Inc.

5) The consolidated balance sheet of Pasker Corporation and Shishobee Farm, its 80% owned subsidiary, as of December 31, 2014, contains the following accounts and balances: Pasker Corporation and Subsidiary Consolidated Balance Sheet at December 31, 2014 Balances $57,000 210,000 330,000 255,000 870,000 117,000 $1,839,000

Cash Accounts receivable-net Inventories Other current assets Plant assets-net Goodwill from consolidation

Accounts payable Other liabilities Capital stock Retained earnings Noncontrolling interest

$219,000 210,000 1,050,000 240,000 120,000 $1,839,000

Pasker Corporation acquired its interest in Shishobee Farm on January 1, 2014, when Shishobee Farm had $450,000 of Capital Stock and $210,000 of Retained Earnings. Shishobee Farm's net assets had fair values equal to their book values when Pasker acquired its interest. No changes have occurred in the amount of outstanding stock since the date of the business combination. Pasker uses the equity method of accounting for its investment. Required: Determine the following amounts: 1. The balance of Pasker's Capital Stock and Retained Earnings accounts at December 31, 2014. 2. Cost of Pasker's purchase of Shishobee Farm on January 1, 2014. Answer: Requirement 1: On the consolidated balance sheet, the balance in the Capital Stock and Retained Earnings accounts will be those of the parent, so the Capital Stock balance is $1,050,000, and the Retained Earnings balance is $240,000. Requirement 2: Shishobee Farm's equity on January 1, 2014 = ($450,000 + $210,000) = Consolidated (original) Goodwill = Original implied value = Ownership Amount paid at time of acquisition =

$660,000 117,000 777,000 × 80% $621,600

Objective: LO6, 7

14 Copyright © 2015 Pearson Education, Inc.

Difficulty: Difficult

6) Polaris Incorporated purchased 80% of The Solar Company on January 2, 2014, when Solar's book value was $800,000. Polaris paid $700,000 for their acquisition, and the fair value of noncontrolling interest was $175,000. At the date of acquisition, the fair value and book value of Solar's identifiable assets and liabilities were equal. At the end of the year, the separate companies reported the following balances:

Current assets Plant & equipment Investment in Solar Goodwill Current liabilities Long-term debt Stockholder's Equity

Polaris 5,700,000 15,200,000 780,000 0 3,600,000 11,680,000 6,400,000

Solar 1,250,000 3,400,000 0 0 950,000 2,800,000 900,000

Requirement 1: Calculate consolidated balances for each of the accounts as of December 31, 2014. Requirement 2: Assuming that Solar has paid no dividends during the year, what is the ending balance of the noncontrolling interest in the subsidiary? Answer: Requirement 1: Current Assets = 5,700,000 + 1,250,000 = 6,950,000 Plant & Equipment = 15,200,000 + 3,400,000 = 18,600,000 Investment in Solar = 0 (eliminated in consolidation) Goodwill = Paid $700,000 for 80% ownership, so implied fair value of company is $875,000. If Book Value of net assets at that date was $800,000, implied Goodwill amounts to $75,000. Current Liabilities = $3,600,000 + 950,000 = $4,550,000 Long-term debt = 11,680,000 + 2,800,000 = $14,480,000 Stockholders' Equity = 6,400,000 (consolidated balance equals balance in parent's account) Requirement 2: Solar equity = $900,000, then noncontrolling interest should be $900,000 × 20% = $180,000 + Goodwill attributed to noncontrolling interest of ($75,000 × 20%) $15,000 = $195,000 Check this calculation by comparing to balance sheet information calculated above. Total assets calculated = $25,625,000; Total liabilities calculated = $19,030,000; Owners' equity = $6,400,000 + noncontrolling interest of $195,000 = $6,595,000. Objective: LO5, 6 Difficulty: Difficult

15 Copyright © 2015 Pearson Education, Inc.

7) Park Corporation paid $180,000 for a 75% interest in Stem Co.'s outstanding Capital Stock on January 1, 2014, when Stem's stockholders' equity consisted of $150,000 of Capital Stock and $50,000 of Retained Earnings. Book values of Stem's net assets were equal to their fair values on this date. The adjusted trial balances of Park and Stem on December 31, 2014 were as follows:

Cash Dividends receivable Other current assets Land Plant assets-net Investment in Stem Cost of sales Other expenses Dividends

Accounts payable Dividends payable Capital stock Retained earnings Sales revenue Income from Stem

Park $8,250 7,500 40,000 50,000 100,000 195,000 225,000 45,000 25,000 $695,750 $40,750 150,000 75,000 400,000 30,000 $695,750

Stem $35,000 50,000 30,000 150,000 125,000 25,000 20,000 $435,000 $35,000 10,000 150,000 50,000 190,000 $435,000

16 Copyright © 2015 Pearson Education, Inc.

Required: Complete the partially prepared consolidated balance sheet working papers that appear below.

17 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Fair value (purchase price) of 75% interest acquired Implied fair value of Stem ($180,000 / 75%) Book value of Stem's net assets Excess fair value over book value acquired Initial investment cost Income from Stem: (75%)($40,000)= Dividends ($20,000)(75%) = Balance in Investment in Stem at December 31,2014

$180,000 $240,000 $(200,000) $40,000 $180,000 30,000 -15,000 $195,000

Park Corporation and Subsidiary Consolidated Balance Sheet Working Papers at December 31, 2011

Objective: LO5, 6 Difficulty: Difficult

18 Copyright © 2015 Pearson Education, Inc.

8) Patterson Company acquired 90% of Starr Corporation on January 1, 2014 for $2,250,000. Starr had net assets at that time with a fair value of $2,500,000. At the time of the acquisition, Patterson computed the annual excess fair-value amortization to be $20,000, based on the difference between Starr's net book value and net fair value. Assume the fair value exceeds the book value, and $20,000 pertains to the whole company. Separate from any earnings from Starr, Patterson reported net income in 2014 and 2015 of $550,000 and $575,000, respectively. Starr reported the following net income and dividend payments:

Net Income Dividends

2014 $150,000 $30,000

2015 $180,000 $30,000

Required: Calculate the following: • Investment in Starr shown on Patterson's ledger at December 31, 2014 and 2015. • Investment in Starr shown on the consolidated statements at December 31, 2014 and 2015. • Consolidated net income for 2014 and 2015. • Noncontrolling interest balance on Patterson's ledger at December 31, 2014 and 2015. • Noncontrolling interest balance on the consolidated statements at December 31, 2014 and 2015. Answer: Investment in Starr on Patterson's ledger: December 31, 2014 = $2,250,000 + Starr Net Income ($150,000 × 90%) $135,000 - Dividends received ($30,000 × 90%) $27,000 - Excess fair-value amortization ($20,000 × 90%) $18,000 = $2,340,000 December 31, 2015 = $2,340,000 + Starr Net Income ($180,000 × 90%) $162,000 - Dividends received ($30,000 × 90%) $27,000 - Excess fair-value amortization ($20,000 × 90%) $18,000 = $2,457,000 Investment in Starr shown on consolidated statements: Will be -0- at the end of all years in consolidation, as the investment account is eliminated in consolidation. Consolidated net income: 2014: $550,000 + 150,000 - excess fv amortization $20,000 = $680,000 2015: $575,000 + 180,000 - excess fv amortization $20,000 = $735,000 Noncontrolling interest balance on Patterson's ledger: Will be -0- at the end of all years on Patterson's ledger, because the noncontrolling owners only have interest in the subsidiary balances and therefore have no interest to be shown on the parent's stand-alone statements. Noncontrolling interest balance to be shown on the consolidated financial statements: December 31, 2014: Acquisition date fair value $2,500,000 × 10% = 250,000 + interest in 2014 net income ($150,000 × 10%) 15,000 - fv amortization ($20,000 × 10%) $2,000 - dividends($30,000 × 10%) = $260,000 December 31, 2015: $260,000 + interest in 2015 net income ($180,000 × 10%) 18,000 - fv amortization ($20,000 × 10%) $2,000 - dividends($30,000 × 10%) = $273,000 Objective: LO8 Difficulty: Moderate

19 Copyright © 2015 Pearson Education, Inc.

9) Pool Industries paid $540,000 to purchase 75% of the outstanding stock of Swimmin Corporation, on December 31, 2014. Any excess fair value over the identified assets and liabilities is attributed to goodwill. The following year-end information was available just before the purchase:

Cash Accounts Receivable Inventory Land Plant and equipment-net

Accounts Payable Bonds Payable Capital stock, $10 par value Capital stock, $15 par value Additional paid-in capital Retained earnings

Pool Book Value $756,000 260,000 480,000 440,000 1,320,000 $3,256,000

Swimmin Book Value $80,000 152,000 100,000 160,000 400,000 $892,000

Swimmin Fair Value $80,000 152,000 120,000 140,000 430,000 $922,000

$880,000 936,000 400,000

$22,000 200,000

$22,000 180,000

450,000 160,000 60,000 $892,000

400,000 640,000 $3,256,000

Required: 1. Prepare Pool's consolidated balance sheet on December 31, 2014. Answer: Requirement 1: Preliminary computations Fair value (purchase price) of 75% interest acquired on December 31, 2014 $540,000 Implied fair value of Swimmin ($540,000 / 75%) $720,000 Fair value of Swimmin's net assets $(720,000) Excess implied fair value over fair value acquired $0

20 Copyright © 2015 Pearson Education, Inc.

Objective: LO5, 6 Difficulty: Moderate

21 Copyright © 2015 Pearson Education, Inc.

10) Pool Industries paid $540,000 to purchase 75% of the outstanding stock of Swimmin Corporation, on December 31, 2014. Any excess fair value over the identified assets and liabilities is attributed to goodwill. The following year-end information was available just before the purchase:

Cash Accounts Receivable Inventory Land Plant and equipment-net

Accounts Payable Bonds Payable Capital stock, $10 par value Capital stock, $15 par value Additional paid-in capital Retained earnings

Pool Book Value $756,000 260,000 480,000 440,000 1,320,000 $3,256,000

Swimmin Book Value $80,000 152,000 100,000 160,000 400,000 $892,000

Swimmin Fair Value $80,000 152,000 120,000 140,000 430,000 $922,000

$880,000 936,000 400,000

$22,000 200,000

$22,000 180,000

450,000 160,000 60,000 $892,000

400,000 640,000 $3,256,000

Using the data provided above, assume that Pool decided rather than paying $540,000 cash, Pool issued 10,000 shares of their own stock to the owners of Swimmin. At the time of issue, the $10 par value stock had a market value of $60 per share. Required: Prepare Pool's consolidated balance sheet on December 31, 2014. Answer: Requirement 1: Preliminary computations Fair value (purchase price) of 75% interest acquired $600,000 on December 31, 2014 Implied fair value of Swimmin ($600,000 / 75%) $800,000 Fair value of Swimmin's net assets $(720,000) Excess implied fair value over fair value acquired (goodwill) $80,000

22 Copyright © 2015 Pearson Education, Inc.

Objective: LO5, 6 Difficulty: Moderate

23 Copyright © 2015 Pearson Education, Inc.

11) On July 1, 2014, Piper Corporation issued 23,000 shares of its own $2 par value common stock for 40,000 shares of the outstanding stock of Sector Inc. in an acquisition. Piper common stock at July 1, 2014 was selling at $16 per share. Just before the business combination, balance sheet information of the two corporations was as follows:

Cash Inventories Other current assets Land Plant and equipment-net

Liabilities Capital stock, $2 par value Additional paid-in capital Retained earnings

Piper Book Value $25,000 55,000 110,000 100,000 660,000 $950,000

Sector Book Value $17,000 42,000 40,000 45,000 220,000 $364,000

Sector Fair Value $17,000 47,000 30,000 35,000 280,000 $409,000

$220,000 500,000 170,000 60,000 $950,000

$70,000 100,000 90,000 104,000 $364,000

$75,000

Required: 1. Prepare the journal entry on Piper Corporation's books to account for the investment in Sector Inc. 2. Prepare a consolidated balance sheet for Piper Corporation and Subsidiary immediately after the business combination. Answer: Requirement 1: Investment in Sector Inc. 368,000 Capital stock Additional paid-in capital

46,000 322,000

Requirement 2: Preliminary computations Sector stock outstanding $100,000 / $2 par value = 50,000 shares o/s

$100,000

40,000 purchased / 50,000 =

80%

Fair value (purchase price) of 80% interest acquired Implied fair value of Sector ($368,000 / 80%) Book value of Sector's net assets Excess fair value over book value acquired =

$368,000 460,000 (294,000) $166,000

Allocation of excess of fair value over book value: Inventory

$5,000

24 Copyright © 2015 Pearson Education, Inc.

Other current assets Land Plant and Equipment Liabilities Remainder to goodwill Excess of fair value over book value

(10,000) (10,000) 60,000 (5,000) 126,000 $166,000

Piper Corporation and Subsidiary Consolidated Balance Sheet Working Papers July 1, 2014

Objective: LO5 Difficulty: Moderate

25 Copyright © 2015 Pearson Education, Inc.

12) Passcode Incorporated acquired 90% of Safe Systems International for $540,000, the market value at that time. On the date of acquisition, Safe Systems showed the following balances on their ledger:

Current Assets Buildings Equipment Liabilities

Book Value $200,000 290,000 410,000 (350,000)

Fair Value $200,000 320,000 430,000 (360,000)

Safe Systems has determined that their buildings have a remaining life of 10 years, and their equipment has a remaining useful life of 8 years. Requirement 1: Calculate the amount of goodwill that will appear on the general ledger of Passcode and Safe Systems, as well as the amount that will appear on the consolidated financial statements. Requirement 2: Calculate the amount of amortization that will appear on the consolidated financial statements for buildings and equipment, and explain how this amortization of excess fair value is shown on the separate general ledgers of Passcode and Safe Systems. Answer: Requirement 1: The consolidated financial statements will show consolidated goodwill of $10,000. Amount paid = $540,000 / 90% = implied fair value of $600,000. Book value = $550,000. Excess payment of $50,000 allocated as follows: Buildings 30,000 Equipment 20,000 Liabilities (10,000) Goodwill 10,000 50,000 No goodwill relating to this transaction will appear on the separate general ledger of either Passcode or Safe Systems. Requirement 2: The consolidated financial statements will show amortization of these excess fair value amounts: Buildings = $30,000 / 10 years = $3,000 per year Equipment = 20,000 / 8 years = 2,500 per year Total $5,500 per year Passcode's ledger will show $4,950 ($5,500 × 90%) of amortization as a reduction of the Investment in Safe Systems account and a reduction of their interest in the income of Safe Systems. Safe Systems' ledger will not show any amount of this amortization, unless Passcode chose to employ the push-down method of accounting and record these fair values on the separate ledger of Safe Systems. Objective: LO4 Difficulty: Moderate

26 Copyright © 2015 Pearson Education, Inc.

13) Pamula Corporation paid $279,000 for 90% of Shad Corporation's $10 par common stock on December 31, 2014, when Shad Corporation's stockholders' equity was made up of $200,000 of Common Stock, $60,000 Additional Paid-in Capital and $40,000 of Retained Earnings. Shad's identifiable assets and liabilities reflected their fair values on December 31, 2014, except for Shad's inventory which was undervalued by $5,000 and their land which was undervalued by $2,000. Balance sheets for Pamula and Shad immediately after the business combination are presented in the partially completed working papers.

Required: Complete the consolidated balance sheet working papers for Pamula Corporation and Subsidiary.

27 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Fair value (purchase price) of 90% interest acquired Implied fair value of Shad ($279,000 / 90%) Book value of Shad's net assets Excess fair value over book value acquired

$279,000 $310,000 (300,000) $ 10,000

Allocation of excess of fair value over book value: Inventory Land Remainder to goodwill Excess of fair value over book value

$5,000 2,000 3,000 $ 10,000

Pamula Corporation and Subsidiary Consolidated Balance Sheet Working Papers at December 31, 2014

Objective: LO5 Difficulty: Difficult

28 Copyright © 2015 Pearson Education, Inc.

14) On January 2, 2014, Power Incorporated paid $630,000 for a 90% interest in Smallsen Company. Smallsen's equity at that time amounted to $600,000, and their book values for assets and liabilities recorded approximated their fair values. Smallsen did not issue any additional stock in 2014. At December 31, 2014, the two companies' balance sheets are summarized as follows: Power Incorporated and Subsidiary Consolidated Balance Sheet Working Papers at December 31, 2014

Required: Complete the consolidation worksheet for Power Incorporated and Subsidiary at December 31, 2014.

29 Copyright © 2015 Pearson Education, Inc.

Answer:

Power Incorporated and Subsidiary Consolidated Balance Sheet Working Papers at December 31, 2014

Objective: LO6 Difficulty: Moderate

30 Copyright © 2015 Pearson Education, Inc.

15) Pal Corporation paid $5,000 for a 60% interest in Sonny Inc. on January 1, 2014 when Sonny's stockholders' equity consisted of $5,000 Capital Stock and $2,500 Retained Earnings. The fair value and book value of Sonny's assets and liabilities were equal on this date. Two years later, on December 31, 2015, the balance sheets of Pal and Sonny are summarized as follows:

Required: Complete the consolidated balance sheet working papers for Pal Corporation and Subsidiary at December 31, 2015.

31 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Fair value (purchase price) of 60% interest acquired January 1, 2014 Implied fair value of Sonny ($5,000 / 60%) Book value of Sonny's net assets Excess fair value over book value acquired

$5,000 $8,333 (7,500) $ 833

Allocation of excess of fair value over book value: Remainder to goodwill Excess of fair value over book value

833 $ 833

Objective: LO6 Difficulty: Moderate

32 Copyright © 2015 Pearson Education, Inc.

16) Petra Corporation paid $500,000 for 80% of the outstanding voting common stock of Sizable Corporation on January 2, 2014 when the book value of Sizable's net assets was $460,000. The fair values of Sizable's identifiable net assets were equal to their book values except as indicated below.

Inventories (sold in 2014) Buildings-net (15-year life) Note Payable (paid in 2014)

Book Value $80,000 200,000 20,000

Fair Value $112,000 170,000 21,250

Sizable reported net income of $75,000 during 2014; dividends of $35,000 were declared and paid during the year. Required: 1. Prepare a schedule to allocate the fair value/book value differential to the specific identifiable assets and liabilities. 2.

Determine Petra's income from Sizable for 2014.

3.

Determine the correct balance in the Investment in Sizable account as of December 31, 2014.

33 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Fair value (purchase price) of 80% interest acquired January 2, 2014 Implied fair value of Sizable ($500,000 / 80%) Book value of Sizable's net assets Excess fair value over book value acquired

$500,000 $625,000 (460,000) $165,000

Requirement 1 Allocation of excess of fair value over book value: Inventory Buildings-net Note payable Remainder to goodwill Excess of fair value over book value

$32,000 (30,000) (1,250) $164,250 $165,000

Requirement 2 Petra's share of Sizable income (all at 80%) Less: Excess allocated in inventory which was sold in the current year Add: Depreciation adjustment on building ($24,000 / 15 years) Add: Excess allocated to Note payable Net adjustment to investment account due to Petra's share of Sizable's income Requirement 3 Original cost of investment in Sizable Plus: Petra's share of Sizable's income (from Requirement 2) Less: Dividends received (35,000 × 80%) Investment in Sizable account at December 31, 2014

$60,000 (25,600) 1,600 1,000 $37,000

$500,000 37,000 (28,000) $509,000

Objective: LO7, 8 Difficulty: Moderate

34 Copyright © 2015 Pearson Education, Inc.

17) On January 1, 2014, Parry Incorporated paid $72,000 cash for 80% of Samuel Company's common stock. At that time Samuel had $40,000 capital stock and $30,000 retained earnings. The book values of Samuel's assets and liabilities were equal to fair values, and any excess amount is allocated to goodwill. Samuel reported net income of $18,000 during 2014 and declared $5,000 of dividends on December 31, 2014. At the time the dividends were declared, Parry recorded a receivable for the amount they expected to receive the following month. A summary of the balance sheets of Parry and Samuel are shown below.

Required: Complete the consolidated balance sheet working papers for Parry Corporation and Subsidiary at December 31, 2014.

35 Copyright © 2015 Pearson Education, Inc.

Answer: Preliminary computations Initial investment for 80% ownership of Samuel: Implied fair value of Samuel ($72,000 / 80%) Book Value of Samuel Amount allocated to Goodwill

$72,000 90,000 (70,000) $20,000

Objective: LO6 Difficulty: Moderate

36 Copyright © 2015 Pearson Education, Inc.

18) On January 1, 2014, Pinnead Incorporated paid $300,000 for an 80% interest in Shalle Company. At that time, Shalle's total book value was $300,000. Patents were undervalued in the amount of $10,000. Patents had a 5-year remaining useful life, and any remaining excess value was attributed to goodwill. The income statements for the year ended December 31, 2014 of Pinnead and Shalle are summarized below:

Sales Income from Shalle Cost of sales Depreciation Other Expenses Net Income

Pinnead $800,000 78,400 (100,000) (70,000) (130,000) $578,400

Shalle $300,000 (100,000) (30,000) (70,000) $100,000

Requirements: 1. Calculate the goodwill that will appear in the consolidated balance sheet of Pinnead and Subsidiary at December 31, 2014. 2. Calculate consolidated net income for 2014. 3. Calculate the noncontrolling interest share for 2014. Answer: Requirement 1 Pinnead paid to acquire 80% of Shalle $300,000 Implied fair value of Shalle($300,000 / 80%) 375,000 Book Value of Shalle 300,000 Excess fair value over book value of Shalle $75,000 Allocation of excess fair value over book value: Patent Goodwill Total excess fair value over book value allocated

10,000 65,000 $75,000

Consolidated Goodwill = $65,000 Requirement 2 Pinnead separate net income ($578,400 - $78,400) Shalle separate net income Amortization of patent($10,000 / 5 yrs) Consolidated Net Income

$500,000 100,000 (2,000) $598,000

Requirement 3 Shalle separate net income Amortization of excess value ($10,000 / 5 yrs) Adjusted net income Noncontrolling ownership Noncontrolling interest share

$100,000 (2,000) 98,000 20% $19,600

Objective: LO8

37 Copyright © 2015 Pearson Education, Inc.

Difficulty: Moderate

19) Pattalle Co purchases Senday, Inc. on January 1 of the current year for $70,000 more than the fair value of Senday's net assets. Push-down accounting is used. At that date, the following values exist:

Requirement: Determine what amounts will appear in the listed accounts on Pattalle's general ledger, on Senday's general ledger, and on the consolidated balance sheet immediately following the acquisition. Make sure you post the entry to record the investment on Pattalle's books. Answer: Consolidating Consolidated Pattalle Ledger Senday Ledger Entry Statements Cash 270,000 200,000 470,000 A/R 5,000,000 320,000 5,320,000 Building — net 10,000,000 950,000 10,950,000 Equipment - net 4,000,000 1,400,000 5,400,000 Investment 2,730,000 (2,730,000) 0 Goodwill 70,000 70,000 A/P (3,000,000) (210,000) (3,210,000) Bonds Payable (12,000,000) (12,000,000) Common Stock (1,000,000) (800,000) 800,000 (1,000,000) Retained Earnings (6,000,000) (6,000,000) Push-down Capital (1,930,000) 1,930,000 Objective: LO8 Difficulty: Moderate

38 Copyright © 2015 Pearson Education, Inc.